[IMASPRO] YoY Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
03-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 170.64%
YoY- 71.56%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 26,639 22,555 43,823 27,583 35,962 35,076 43,120 -7.70%
PBT 3,915 1,340 13,068 4,032 2,316 2,091 7,001 -9.22%
Tax -1,362 -378 -1,856 -925 -505 -630 -908 6.98%
NP 2,553 962 11,212 3,107 1,811 1,461 6,093 -13.49%
-
NP to SH 2,553 542 11,212 3,107 1,811 1,461 6,093 -13.49%
-
Tax Rate 34.79% 28.21% 14.20% 22.94% 21.80% 30.13% 12.97% -
Total Cost 24,086 21,593 32,611 24,476 34,151 33,615 37,027 -6.91%
-
Net Worth 127,200 126,400 136,800 130,399 129,600 132,799 135,200 -1.01%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 127,200 126,400 136,800 130,399 129,600 132,799 135,200 -1.01%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.58% 4.27% 25.58% 11.26% 5.04% 4.17% 14.13% -
ROE 2.01% 0.43% 8.20% 2.38% 1.40% 1.10% 4.51% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 33.30 28.19 54.78 34.48 44.95 43.85 53.90 -7.70%
EPS 3.19 1.21 14.02 3.88 2.26 1.83 7.62 -13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.58 1.71 1.63 1.62 1.66 1.69 -1.01%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 33.30 28.19 54.78 34.48 44.95 43.85 53.90 -7.70%
EPS 3.19 1.21 14.02 3.88 2.26 1.83 7.62 -13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.58 1.71 1.63 1.62 1.66 1.69 -1.01%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.83 5.85 2.48 2.02 2.12 2.27 1.81 -
P/RPS 11.50 20.75 4.53 5.86 4.72 5.18 3.36 22.74%
P/EPS 120.02 863.47 17.70 52.01 93.65 124.30 23.76 30.97%
EY 0.83 0.12 5.65 1.92 1.07 0.80 4.21 -23.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 3.70 1.45 1.24 1.31 1.37 1.07 14.48%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 22/02/23 23/02/22 03/02/21 20/02/20 29/01/19 07/02/18 -
Price 1.30 5.94 2.33 2.03 2.21 2.00 1.79 -
P/RPS 3.90 21.07 4.25 5.89 4.92 4.56 3.32 2.71%
P/EPS 40.74 876.75 16.63 52.27 97.63 109.51 23.50 9.59%
EY 2.45 0.11 6.02 1.91 1.02 0.91 4.25 -8.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 3.76 1.36 1.25 1.36 1.20 1.06 -4.18%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment